[HLFG] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[HLFG] HONG LEONG FINANCIAL GROUP BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 45.02%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
HLFG's Result
HLFG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,037,815 953,190 799,400 574,746 560,927 553,050 549,557 11.16%
PBT 561,042 516,124 591,655 226,124 256,202 322,978 273,088 12.73%
Tax -128,120 -109,825 -82,983 39,550 -60,527 -81,963 -70,525 10.45%
NP 432,922 406,299 508,672 265,674 195,675 241,015 202,563 13.48%
-
NP to SH 255,605 296,729 414,946 191,416 144,449 176,504 145,757 9.80%
-
Tax Rate 22.84% 21.28% 14.03% -17.49% 23.62% 25.38% 25.83% -
Total Cost 604,893 546,891 290,728 309,072 365,252 312,035 346,994 9.69%
-
Net Worth 8,325,323 7,454,248 4,144,154 4,490,516 4,052,885 3,716,966 3,402,036 16.06%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 186,356 - 144,855 145,488 - - -
Div Payout % - 62.80% - 75.68% 100.72% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 8,325,323 7,454,248 4,144,154 4,490,516 4,052,885 3,716,966 3,402,036 16.06%
NOSH 1,040,665 1,035,312 1,036,038 1,034,681 1,039,201 1,038,258 1,040,378 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 41.71% 42.63% 63.63% 46.22% 34.88% 43.58% 36.86% -
ROE 3.07% 3.98% 10.01% 4.26% 3.56% 4.75% 4.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 99.73 92.07 77.16 55.55 53.98 53.27 52.82 11.16%
EPS 24.60 28.60 40.10 18.50 13.90 17.00 14.01 9.82%
DPS 0.00 18.00 0.00 14.00 14.00 0.00 0.00 -
NAPS 8.00 7.20 4.00 4.34 3.90 3.58 3.27 16.06%
Adjusted Per Share Value based on latest NOSH - 1,034,681
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.44 83.07 69.66 50.09 48.88 48.20 47.89 11.16%
EPS 22.27 25.86 36.16 16.68 12.59 15.38 12.70 9.80%
DPS 0.00 16.24 0.00 12.62 12.68 0.00 0.00 -
NAPS 7.2551 6.496 3.6114 3.9132 3.5319 3.2391 2.9647 16.06%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 12.24 13.18 8.41 4.94 4.68 6.45 4.64 -
P/RPS 12.27 14.32 10.90 8.89 8.67 12.11 8.78 5.73%
P/EPS 49.83 45.99 21.00 26.70 33.67 37.94 33.12 7.03%
EY 2.01 2.17 4.76 3.74 2.97 2.64 3.02 -6.55%
DY 0.00 1.37 0.00 2.83 2.99 0.00 0.00 -
P/NAPS 1.53 1.83 2.10 1.14 1.20 1.80 1.42 1.25%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 19/08/10 18/08/09 25/08/08 27/08/07 28/08/06 -
Price 12.18 11.68 8.58 5.16 4.50 5.45 4.56 -
P/RPS 12.21 12.69 11.12 9.29 8.34 10.23 8.63 5.94%
P/EPS 49.59 40.75 21.42 27.89 32.37 32.06 32.55 7.26%
EY 2.02 2.45 4.67 3.59 3.09 3.12 3.07 -6.73%
DY 0.00 1.54 0.00 2.71 3.11 0.00 0.00 -
P/NAPS 1.52 1.62 2.15 1.19 1.15 1.52 1.39 1.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment